[TRANMIL] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.59%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 358,287 295,816 230,342 181,438 179,381 121,303 24.17%
PBT 87,940 67,998 45,703 33,295 28,787 21,192 32.90%
Tax -39,962 -28,851 -21,988 -12,643 -10,353 -6,687 42.95%
NP 47,978 39,147 23,715 20,652 18,434 14,505 27.01%
-
NP to SH 47,978 39,147 23,715 20,652 18,434 14,505 27.01%
-
Tax Rate 45.44% 42.43% 48.11% 37.97% 35.96% 31.55% -
Total Cost 310,309 256,669 206,627 160,786 160,947 106,798 23.76%
-
Net Worth 404,336 329,754 150,350 190,437 210,976 119,507 27.58%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,134 4,660 4,425 2,789 - - -
Div Payout % 10.70% 11.90% 18.66% 13.51% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 404,336 329,754 150,350 190,437 210,976 119,507 27.58%
NOSH 202,168 158,536 150,350 95,218 93,767 43,695 35.82%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.39% 13.23% 10.30% 11.38% 10.28% 11.96% -
ROE 11.87% 11.87% 15.77% 10.84% 8.74% 12.14% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 177.22 186.59 153.20 190.55 191.30 277.61 -8.58%
EPS 23.73 24.69 15.77 21.69 19.66 33.20 -6.49%
DPS 2.54 2.94 2.94 2.93 0.00 0.00 -
NAPS 2.00 2.08 1.00 2.00 2.25 2.735 -6.06%
Adjusted Per Share Value based on latest NOSH - 95,218
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 132.68 109.54 85.30 67.19 66.43 44.92 24.17%
EPS 17.77 14.50 8.78 7.65 6.83 5.37 27.02%
DPS 1.90 1.73 1.64 1.03 0.00 0.00 -
NAPS 1.4973 1.2211 0.5568 0.7052 0.7813 0.4426 27.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 9.50 6.80 2.45 0.00 0.00 0.00 -
P/RPS 5.36 3.64 1.60 0.00 0.00 0.00 -
P/EPS 40.03 27.54 15.53 0.00 0.00 0.00 -
EY 2.50 3.63 6.44 0.00 0.00 0.00 -
DY 0.27 0.43 1.20 0.00 0.00 0.00 -
P/NAPS 4.75 3.27 2.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/05 19/05/04 30/05/03 24/05/02 29/05/01 - -
Price 10.00 6.15 2.97 0.00 0.00 0.00 -
P/RPS 5.64 3.30 1.94 0.00 0.00 0.00 -
P/EPS 42.14 24.91 18.83 0.00 0.00 0.00 -
EY 2.37 4.02 5.31 0.00 0.00 0.00 -
DY 0.25 0.48 0.99 0.00 0.00 0.00 -
P/NAPS 5.00 2.96 2.97 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment